Multi-family
73 Christian Hill Rd · Great Barrington, MA
Flood risk 1/10 · Minimal
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- —
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $915 – $1,699
Heat risk 3/10 · Minor
- Hot days now (above 93°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 13.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +27.5/30.0
- DSCR +9.6/10.0
- 1% rule +6.7/10.0
- Livability +3.9/5.0
- Schools +3.6/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- ARV discount +0.0/15.0
- Appreciation +0.0/10.0
$650,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records
5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.
Listing remarks MLS
Investors zoom in on this property, we have an income producing property. 3 of the 4 units are rented and all tenants are all current. The 4th unit is open for one more tenant. Property has been remodeled, we have a new roof with warranty, foundation work to reinforce this property, new floors in all the units, bathrooms are renovated, the entire interior has been repainted, Kitchen remodel, New stove and refrigerator, New heating circulator pumps installed for all units, necessary plumbing upgrades throughout.
Key facts
- 0.63 acre lot
- Built 1900
- Listed 98 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 5-bed/4.0-bath multifamily listed at $650k.
Deal economics
- At list price, monthly cash flow is $2k ($23k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($8k rent vs $650k).
- Recommended offer: $592k (9.0% below list) — sets the bar for market timing.
- Cap rate 9.8% vs local median 1.0% in Great Barrington — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 78/100 on livability (#50 in MA, #2,550 nationally) — a middle-class / working-renter tenant base. Strengths: health & safety A+, crime A-, commute A-; Watch: schools C-, employment C-, cost of living F.
- Berkshire Hills (rural): math 33% / reading 49% proficiency, ranked #197 of 302 in MA (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 121 active listings in the ZIP; 130 units permitted in Berkshire County in 2024 (10 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $20k of value loss. Plan a longer hold.
- Berkshire County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
- At projected returns (-3.0% appreciation + 3.0% rent growth), your $182k cash investment doubles in ~10 years — after that, you're playing with house money.
Negotiation context
- It's been on market 98 days — a 9% lower offer ($592k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 22y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $355k; list at $650k implies a 83% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 98 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.17% ✓
- Cap rate
- 9.82%
- Cash-on-cash
- 12.61%
- DSCR
- 1.56
- GRM
- 7.1
CMA / ARV
- ARV (median comp)
- $511,764
- List price
- $650,000
- Delta
- 27.01%
- Verdict
- OVERPRICED
- Comps
- 9 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 2.3%
- Equity multiple
- 1.09×
- Total profit
- $16,341
- Equity at exit
- $96,917
- IRR
- 11.9%
- Equity multiple
- 1.94×
- Total profit
- $170,504
- Equity at exit
- $56,200
Cash invested: $182,000 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 20 Strongly Tenant-Friendly
- State Massachusetts
- 20 Strongly Tenant-Friendly · D+15
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 01230
- Home prices YoY
- -22.6%
- Active inventory
- 121
- Price-to-rent
- 28.6×
Monthly cashflow live
- Estimated rent
- $7,580 medium interval (Pro) →
- Mortgage (P&I)
- −$3,409
- Tax from tax record
- −$396 /mo · $4,754/yr
- Insurance
- −$271
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$1,592
- Net cashflow
- $1,913
Break-even live
Sensitivity live
| Price | -10% $2,280 | -5% $2,097 | +0% $1,913 | +5% $1,729 | +10% $1,545 |
|---|---|---|---|---|---|
| Rent | -10% $1,314 | -5% $1,613 | +0% $1,913 | +5% $2,212 | +10% $2,511 |
| Rate | -1.0pp $2,240 | -0.5pp $2,078 | base $1,913 | +0.5pp $1,744 | +1.0pp $1,573 |
4-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 4× units | 2 | 1 | $7,580 |
| #1 | 2 | 1 | $1,895 |
| #2 | 2 | 1 | $1,895 |
| #3 | 2 | 1 | $1,895 |
| #4 | 2 | 1 | $1,895 |
| Total (4 units) | $7,580 | ||
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $162,500
- Closing costs
- $19,500
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Listing history 16 events
-
2026-05-14status Pending 516-char remark
Show marketing remark (516 chars)
Investors zoom in on this property, we have an income producing property. 3 of the 4 units are rented and all tenants are all current. The 4th unit is open for one more tenant. Property has been remodeled, we have a new roof with warranty, foundation work to reinforce this property, new floors in all the units, bathrooms are renovated, the entire interior has been repainted, Kitchen remodel, New stove and refrigerator, New heating circulator pumps installed for all units, necessary plumbing upgrades throughout.
-
2026-02-05$650,000 Active 516-char remark
Show marketing remark (516 chars)
Investors zoom in on this property, we have an income producing property. 3 of the 4 units are rented and all tenants are all current. The 4th unit is open for one more tenant. Property has been remodeled, we have a new roof with warranty, foundation work to reinforce this property, new floors in all the units, bathrooms are renovated, the entire interior has been repainted, Kitchen remodel, New stove and refrigerator, New heating circulator pumps installed for all units, necessary plumbing upgrades throughout.
-
2026-02-04historical $650,000 516-char remark
Show marketing remark (516 chars)
Investors zoom in on this property, we have an income producing property. 3 of the 4 units are rented and all tenants are all current. The 4th unit is open for one more tenant. Property has been remodeled, we have a new roof with warranty, foundation work to reinforce this property, new floors in all the units, bathrooms are renovated, the entire interior has been repainted, Kitchen remodel, New stove and refrigerator, New heating circulator pumps installed for all units, necessary plumbing upgrades throughout.
-
2025-01-24soldstatus $355,000 Closed 231-char remark
Show marketing remark (231 chars)
Attention Investors. A rare 4-unit apartment complex; walk-to-town or Mansfield Lake in Great Barrington. All tenants are month to month, public utilities, and plenty of parking. One unit recently vacated and ready for renovation.
-
2024-11-23status Pending 231-char remark
Show marketing remark (231 chars)
Attention Investors. A rare 4-unit apartment complex; walk-to-town or Mansfield Lake in Great Barrington. All tenants are month to month, public utilities, and plenty of parking. One unit recently vacated and ready for renovation.
-
2024-11-14$365,000 Active 231-char remark
Show marketing remark (231 chars)
Attention Investors. A rare 4-unit apartment complex; walk-to-town or Mansfield Lake in Great Barrington. All tenants are month to month, public utilities, and plenty of parking. One unit recently vacated and ready for renovation.
-
2022-10-05historical
-
2022-09-19$495,000 Active
-
2019-02-15soldstatus $308,000
-
2018-03-16$345,000
-
2005-11-30soldstatus $250,000
-
2005-11-30soldstatus $250,000
-
2005-06-07historical
-
2004-09-07$279,000
-
2004-09-07$325,000
-
1991-10-04soldstatus $93,000
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast MA · Partial reset (capped growth)
- Current annual tax
- $4,754 · $396/mo
- Projected year-2 tax
- $6,374 · $531/mo
- Expected delta
- +$1,620/yr (+$135/mo · 34.1%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low 0% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 3/10 Moderate 7 d/yr ≥93°F today · 16 d/yr by 30 yrs out
- Wind 4/10 Moderate 13% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $90,960
- − Mortgage interest
- −$36,410
- − Property taxes
- −$4,754
- − Insurance
- −$3,250
- − Repairs & maintenance
- −$7,277
- − Management
- −$7,277
- − Depreciation
- −$18,909
- Taxable income
- $13,083
- Est. tax owed @ 24.0%
- −$3,140
- After-tax cash flow
- $19,810/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Berkshire Hills
- NCES district ID
- 2502530
- Math proficiency
- 33% ▼ -14.00%
- Reading proficiency
- 49% ▼ -5.00%
- Median HH income
- $54,413
- Composite
- 35.69/100
- National rank
- #4868
- State rank
- #197 of 302 in MA
Livability — Great Barrington
- Score
- 78/100
- State rank
- #50
- US rank
- #2550
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Great Barrington, MA
- Population (ZIP)
- 8,813
Population outlook (Berkshire County) Hauer SSP2
- Today (2025)
- 119,723 people
- By 2030
- 114,608 · -4.3%
- By 2040
- 102,806 · -14.1%
- By 2050
- 91,305 · -23.7%
- By 2075
- 71,517 · -40.3%
- By 2100
- 57,988 · -51.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (86%)
- Race & ethnicity
- White 86% Hispanic / Latino 7% Two or more races 5% Black 2%
- Hispanic origin (detail)
- Common ancestry
- Romanian 8% Lithuanian 3% Slovak 2%
- Foreign-born
- 9% · Canada, Jamaica, China
- Languages at home
- 91% English-only · Spanish 4% Other Indo-European 1% Russian/Polish/Slavic 1%
Political lean MEDSL · Berkshire
- 2024 margin
- Solid D (+39.9) · D 68.9% · R 29.0% · Other 2.1%
- 2008→2024 swing
- -12.5pp toward R · 2008: 52.4pp · 2024: 39.9pp
- All cycles
- 2024: D+39.9 2020: D+47.1 2016: D+41.5 2012: D+53.7 2008: D+52.4
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -98.21%
- Current HPI
- 337.2081
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 2.28%
- F500 in state
- 38
Industry mix (Fortune 500 HQ in MA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Technology | 3 | $17B |
|
||
| Insurance | 2 | $84B |
|
||
| Retail | 2 | $76B |
|
||
| Life Sciences | 1 | $43B |
|
||
| Energy Technology | 1 | $31B |
|
||
| Aerospace / Defense | 1 | $18B |
|
||
Price history
+598.9% since first listed16 events — show timeline
- 2026-05-14 Pending — BCMLS
- 2026-02-05 Listed $650,000 BCMLS
- 2026-02-04 Coming Soon $650,000 BCMLS
- 2025-01-24 Sold (MLS) $355,000 BCMLS
- 2024-11-23 Pending — BCMLS
- 2024-11-14 Listed $365,000 BCMLS
- 2022-10-05 Listing Removed — BCMLS
- 2022-09-19 Listed $495,000 BCMLS
- 2019-02-15 Sold (MLS) $308,000 BCMLS
- 2018-03-16 Listed $345,000 BCMLS
- 2005-11-30 Sold (Public Records) $250,000 Public Records
- 2005-11-30 Sold (MLS) $250,000 BCMLS
- 2005-06-07 Listing Removed — BCMLS
- 2004-09-07 Listed $325,000 BCMLS
- 2004-09-07 Listed $279,000 BCMLS
- 1991-10-04 Sold (Public Records) $93,000 Public Records
Property tax history
+2.1%/yrLatest (2022): $4,754 · -13.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…